Stock 3907 SILICON STUDIO CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Silicon Studio Corporation

Equities

3907

JP3369550003

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 06:47:41 13/05/2024 BST 		5-day change 1st Jan Change
1,095 JPY +1.20% Intraday chart for Silicon Studio Corporation +4.48% +11.51%
2023 Tranche Update on Silicon Studio Corporation's Equity Buyback Plan announced on April 17, 2023. CI
2023 Silicon Studio Corporation's Equity Buyback announced on April 17, 2023 has closed with 100,000 shares, representing 3.39%, for ¥147 million. CI

Valuation

Fiscal Period: November 2018 2019 2020 2021 2022 2023
Capitalization 1 3,667 5,083 3,327 2,745 3,884 2,875
Enterprise Value (EV) 1 3,276 4,441 2,860 2,233 2,764 1,802
P/E ratio -4.87 x 32.2 x 210 x -27.1 x 15 x 14.6 x
Yield - - - - - -
Capitalization / Revenue 0.73 x 1.11 x 0.8 x 0.69 x 0.86 x 0.63 x
EV / Revenue 0.65 x 0.97 x 0.69 x 0.56 x 0.61 x 0.4 x
EV / EBITDA -5.93 x 20.2 x 16.9 x -159 x 6.06 x 6.23 x
EV / FCF -22.3 x 29.2 x -26.5 x 111 x 6.11 x 46.3 x
FCF Yield -4.48% 3.42% -3.78% 0.9% 16.4% 2.16%
Price to Book 2.76 x 3.36 x 2.29 x 2.02 x 2.28 x 1.64 x
Nbr of stocks (in thousands) 2,849 2,893 2,841 2,859 2,949 2,849
Reference price 2 1,287 1,757 1,171 960.0 1,317 1,009
Announcement Date 25/02/19 27/02/20 26/02/21 24/02/22 24/02/23 26/02/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: November 2018 2019 2020 2021 2022 2023
Net sales 1 5,002 4,594 4,134 3,986 4,510 4,554
EBITDA 1 -552 220 169 -14 456 289
EBIT 1 -772 46 74 -96 382 239
Operating Margin -15.43% 1% 1.79% -2.41% 8.47% 5.25%
Earnings before Tax (EBT) 1 -716 73 43 -81 308 227
Net income 1 -715 158 16 -101 254 200
Net margin -14.29% 3.44% 0.39% -2.53% 5.63% 4.39%
EPS 2 -264.4 54.61 5.573 -35.38 87.58 69.28
Free Cash Flow 1 -146.9 151.9 -108 20.12 452.2 38.88
FCF margin -2.94% 3.31% -2.61% 0.5% 10.03% 0.85%
FCF Conversion (EBITDA) - 69.03% - - 99.18% 13.45%
FCF Conversion (Net income) - 96.12% - - 178.05% 19.44%
Dividend per Share - - - - - -
Announcement Date 25/02/19 27/02/20 26/02/21 24/02/22 24/02/23 26/02/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: November 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 2,096 1,875 968 2,019 1,214 1,159 2,354 1,075 1,060
EBITDA - - - - - - - - -
EBIT 1 29 -231 8 86 220 105 242 -4 13
Operating Margin 1.38% -12.32% 0.83% 4.26% 18.12% 9.06% 10.28% -0.37% 1.23%
Earnings before Tax (EBT) - -207 12 65 178 108 234 4 -
Net income 1 -7 -241 2 32 116 64 184 -26 -18
Net margin -0.33% -12.85% 0.21% 1.58% 9.56% 5.52% 7.82% -2.42% -1.7%
EPS 2 -2.630 -84.86 0.8000 11.21 40.20 21.97 63.13 -8.370 -6.560
Dividend per Share - - - - - - - - -
Announcement Date 07/07/20 06/07/21 08/04/22 11/07/22 07/10/22 10/04/23 11/07/23 10/10/23 11/04/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: November 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 391 642 467 512 1,120 1,073
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -147 152 -108 20.1 452 38.9
ROE (net income / shareholders' equity) -51.5% 11.1% 1.08% -7.19% 16.6% 11.6%
ROA (Net income/ Total Assets) -18.5% 1.17% 1.84% -2.2% 7.62% 4.53%
Assets 1 3,857 13,473 871.8 4,597 3,332 4,418
Book Value Per Share 2 467.0 523.0 510.0 476.0 577.0 617.0
Cash Flow per Share 2 245.0 312.0 328.0 377.0 576.0 530.0
Capex 1 25 74 38 25 30 27
Capex / Sales 0.5% 1.61% 0.92% 0.63% 0.67% 0.59%
Announcement Date 25/02/19 27/02/20 26/02/21 24/02/22 24/02/23 26/02/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
SILICON STUDIO CORPORATION Stock Silicon Studio Corporation
+11.51% 19.77M
ACCENTURE PLC Stock Accenture plc
-12.40% 193B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+4.07% 169B
IBM Stock IBM
+2.45% 154B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+6.37% 101B
RELX PLC Stock RELX PLC
+9.68% 80.89B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+25.01% 77.58B
INFOSYS LIMITED Stock Infosys Limited
-7.74% 70.63B
SNOWFLAKE INC. Stock Snowflake Inc.
-19.70% 52.48B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-10.45% 42.67B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 3907 Stock
  4. Financials Silicon Studio Corporation